The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹1,025.00Fair value₹2,406.34Bull₹4,406.25
FairClose
52-week traded range
52W low ₹1,318.8052W high ₹2,426.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Summit Securities Ltd closed at ₹1,438.60, 40.2% below the consensus fair value of ₹2,406.34 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 12.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,821.86
+26.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹4,406.25
+206.3%
√(22.5 × EPS × BVPS)
EPS=95.97, BVPS=8991.25
Graham Formula
₹4,322.08
+200.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹2,380.06
+65.4%
EPS × 24.8x (sector P/E)
EPS=95.97, Sector P/E=24.8x
Peter Lynch (PEG)
₹2,399.25
+66.8%
EPS × Growth% (PEG = 1 is fair)
EPS=95.97, g=25%
EV/EBITDA
₹2,360.20
+64.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.4B
Book Value (P/B)
₹1,025.00
-28.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8991.25, ROE=1.1%, g=6%, r=10%
Reverse DCF
₹1,438.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: 25%
Margin of Safety
₹2,424.42
+68.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3232.56, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.